As of 2025-07-13, the Intrinsic Value of Procter & Gamble Hygiene and Health Care Ltd (PGHH.NS) is 4,562.51 INR. This PGHH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13,194.00 INR, the upside of Procter & Gamble Hygiene and Health Care Ltd is -65.40%.
The range of the Intrinsic Value is 3,760.30 - 5,909.06 INR
Based on its market price of 13,194.00 INR and our intrinsic valuation, Procter & Gamble Hygiene and Health Care Ltd (PGHH.NS) is overvalued by 65.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3,760.30 - 5,909.06 | 4,562.51 | -65.4% |
| DCF (Growth 10y) | 4,668.78 - 7,070.11 | 5,574.61 | -57.7% |
| DCF (EBITDA 5y) | 11,325.33 - 17,250.60 | 14,692.33 | 11.4% |
| DCF (EBITDA 10y) | 10,762.46 - 17,234.93 | 14,184.98 | 7.5% |
| Fair Value | 2,630.51 - 2,630.51 | 2,630.51 | -80.06% |
| P/E | 8,648.06 - 12,933.62 | 11,196.60 | -15.1% |
| EV/EBITDA | 8,867.44 - 13,191.83 | 11,193.21 | -15.2% |
| EPV | 1,753.99 - 2,095.60 | 1,924.80 | -85.4% |
| DDM - Stable | 1,417.96 - 3,069.70 | 2,243.83 | -83.0% |
| DDM - Multi | 3,810.49 - 5,704.62 | 4,521.38 | -65.7% |
| Market Cap (mil) | 428,277.25 |
| Beta | 0.36 |
| Outstanding shares (mil) | 32.46 |
| Enterprise Value (mil) | 423,636.75 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.70% |
| Cost of Debt | 30.16% |
| WACC | 12.70% |